Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,364.3 | 1,729.0 | 1,661.9 | 1,731.1 | 1,638.8 | 1,939.4 | 1,930.2 | 1,666.5 | 1,887.1 | 1,859.4 |
| Growth | +26.7% | −3.9% | +4.2% | −5.3% | +18.3% | −0.5% | −13.7% | +13.2% | −1.5% | |
| Operating income | 92.9 | 347.8 | 330.1 | 145.8 | 116.2 | 187.1 | 159.6 | −56.0 | 122.9 | −36.5 |
| Net income | 43.3 | 354.5 | 205.0 | 87.1 | 63.9 | 112.9 | 104.5 | −49.1 | 86.2 | −110.9 |
| Growth | +718.7% | −42.2% | −57.5% | −26.6% | +76.7% | −7.4% | −147.0% | −228.7% | ||
| EPS, diluted | n/a | n/a | n/a | 0.75 | 0.55 | 0.98 | 0.90 | −0.43 | 0.75 | −0.96 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.4% | 32.9% | 33.8% | 22.3% | 21.4% | 23.0% | 20.3% | 9.9% | 19.0% | 11.5% |
| Operating margin | 6.8% | 20.1% | 19.9% | 8.4% | 7.1% | 9.6% | 8.3% | −3.4% | 6.5% | −2.0% |
| Net margin | 3.2% | 20.5% | 12.3% | 5.0% | 3.9% | 5.8% | 5.4% | −2.9% | 4.6% | −6.0% |
| Free cash flow margin | 2.7% | 12.2% | 8.0% | 6.1% | 2.4% | 7.6% | 1.0% | −2.5% | 2.3% | −2.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 89.6 | 276.1 | 188.5 | 160.3 | 102.5 | 206.5 | 81.7 | 5.5 | 72.5 | 2.5 |
| Capital expenditure | −53.0 | −64.3 | −56.3 | −55.1 | −62.8 | −58.6 | −63.2 | −47.4 | −29.5 | −42.9 |
| Free cash flow | 36.6 | 211.8 | 132.2 | 105.2 | 39.7 | 147.9 | 18.5 | −41.9 | 43.0 | −40.4 |
| Growth | +478.7% | −37.6% | −20.4% | −62.3% | +272.5% | −87.5% | −326.5% | −194.0% | ||
| Buybacks | n/a | n/a | n/a | −3.0 | −1.0 | −0.2 | −2.3 | −2.9 | n/a | n/a |
| Dividends paid | −69.5 | −69.5 | −78.8 | −83.4 | −83.2 | −83.2 | −87.8 | −87.5 | −55.2 | −23.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 50.7 | 322.0 | 373.3 | 390.8 | 355.3 | 406.0 | 327.8 | 194.7 | 106.7 | 33.2 |
| Total debt | n/a | 474.5 | 456.6 | 445.5 | 487.4 | 451.2 | 425.2 | 440.9 | 507.4 | 557.4 |
| Net cash (debt) | n/a | −152.5 | −83.3 | −54.7 | −132.1 | −45.2 | −97.4 | −246.2 | −400.7 | −524.2 |
| Shareholders’ equity | 395.0 | 754.3 | 839.8 | 816.1 | 796.5 | 870.2 | 957.2 | 808.3 | 817.0 | 751.1 |
| Debt to equity | n/a | 0.63 | 0.54 | 0.55 | 0.61 | 0.52 | 0.44 | 0.55 | 0.62 | 0.74 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021† 31 Dec 2021 | FY2022† 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1,364.3 | 1,729.0 | 1,661.9 | 1,731.1 | 1,638.8 | 1,939.4 | 1,930.2 | 1,666.5 | 1,887.1 | 1,859.4 | |
| Growth | +26.7% | −3.9% | +4.2% | −5.3% | +18.3% | −0.5% | −13.7% | +13.2% | −1.5% | |
| 1,099.6 | 1,159.3 | 1,099.7 | 1,344.9 | 1,287.6 | 1,493.2 | 1,539.1 | 1,501.6 | 1,527.8 | 1,646.4 | |
| 264.7 | 569.7 | 562.2 | 386.2 | 351.2 | 446.2 | 391.1 | 164.9 | 359.3 | 213.0 | |
| Growth | +115.2% | −1.3% | −31.3% | −9.1% | +27.1% | −12.3% | −57.8% | +117.9% | −40.7% | |
| 13.0 | 18.0 | 16.0 | 17.0 | 16.0 | 17.0 | 15.0 | 18.0 | 14.0 | 16.0 | |
| 168.5 | 200.6 | 228.3 | 228.2 | 218.6 | 248.9 | 231.3 | 211.2 | 225.6 | 245.2 | |
| 92.9 | 347.8 | 330.1 | 145.8 | 116.2 | 187.1 | 159.6 | −56.0 | 122.9 | −36.5 | |
| Growth | +274.4% | −5.1% | −55.8% | −20.3% | +61.0% | −14.7% | −135.1% | −129.7% | ||
| 61.2 | 305.7 | 293.8 | 121.1 | 80.0 | 153.4 | 133.9 | −72.9 | 149.6 | −97.4 | |
| 17.9 | −48.8 | 88.8 | 34.0 | 16.1 | 40.5 | 29.4 | −23.8 | 63.4 | 13.5 | |
| 43.3 | 354.5 | 205.0 | 87.1 | 63.9 | 112.9 | 104.5 | −49.1 | 86.2 | −110.9 | |
| Growth | +718.7% | −42.2% | −57.5% | −26.6% | +76.7% | −7.4% | −147.0% | −228.7% | ||
| Per share | ||||||||||
| n/a | n/a | n/a | 0.75 | 0.55 | 0.98 | 0.90 | −0.43 | 0.75 | −0.96 | |
| n/a | n/a | n/a | 0.75 | 0.55 | 0.98 | 0.90 | −0.43 | 0.75 | −0.96 | |
| Growth | −26.7% | +78.2% | −8.2% | −147.8% | −228.0% | |||||
| n/a | n/a | n/a | 115.8 | 115.6 | 0.0 | 115.5 | 115.1 | 115.0 | 115.0 | |
| n/a | n/a | n/a | 115.8 | 115.6 | 0.0 | 115.5 | 115.1 | 115.0 | 115.0 | |
| Growth | −0.2% | −100.0% | +99,999,900.0% | −0.3% | −0.1% | +0.0% | ||||
† The diluted share count jumps at 2021 and 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.